COPPIN STATE UNIVERSITY

BUDGET

(CODE R30B2700, formerly 36.02.27)

	FY2020	FY2021	FY2022	FY2023	FY2024
FUNDS	(actual)	(actual)	(approp.)	(approp.)	(approp.)
General	$46,299,604	$47,318,325	$43,957,021	$47,300,121
Other Unrestricted	$26,300,139*	$24,404,362**	$26,394,433***	$33,517,098****
Restricted	$15,038,380	$24,572,448	$29,160,810	$24,615,973
Total Funds	$87,638,123	$96,295,135	$99,512,264	$105,433,192
STAFF
Authorized	439.00	417.00	417.00	417.00
Contractual (FTE)	117.66	110.97	124.09	124.09
Total Staff	556.66	527.97	541.09	541.09

*FY2020 includes $2,512,707 from Higher Education Investment Fund
**FY2021 includes $2,468,794 from Higher Education Investment Fund
***FY2022 includes $2,678,085 from Higher Education Investment Fund
****FY2023 includes $3,458,593 from Higher Education Investment Fund

	FY2015	FY2016	FY2017	FY2018	FY2019
FUNDS	(actual)	(actual)	(actual)	(actual)	(actual)
General	$40,415,530	$42,727,859	$45,280,767	$45,094,901	$45,196,169
Other Unrestricted	$27,432,199*	$27,114,532**	$27,206,870***	$30,617,779****	$26,468,972*****
Restricted	$14,021,037	$14,411,291	$12,980,299	$18,000,000	$13,369,915
Total Funds	$81,868,766	$84,253,682	$85,467,936	$93,712,680	$85,035,056
STAFF
Authorized	456.50	442	440.0	439.0	439.00
Contractual (FTE)	143.43	146	131.7	138.76
Total Staff	599.93	588	571.7	576.76

*FY2015 includes $1,904,822 from Higher Education Investment Fund
**FY2016 includes $2,027,271 from Higher Education Investment Fund
***FY2017 includes $2,039,388 from Higher Education Investment Fund
****FY2018 includes $2,027,085 from Higher Education Investment Fund
*****FY2019 includes $2,097,367 from Higher Education Investment Fund

	FY2010	FY2011	FY2012	FY2013	FY2014
FUNDS	(actual)	(actual)	(actual)	(actual)	(actual)
General	$36,473,008	$36,365,643	$35,985,517	$35,404,162	$38,467,220
Other Unrestricted	$27,329,199*	$30,377,218**	$32,179,072***	$30,593,597****	$27,546,163*****
Restricted	$20,588,407	$22,530,473	$20,729,253	$17,355,386	$15,963,285
Total Funds	$84,390,614	$89,273,334	$88,893,842	$83,353,145	$81,976,668
STAFF
Authorized	461.50	476.50	475.50	475.5	458.50
Contractual (FTE)	216.08	219.83	215.38	189.6	164.33
Total Staff	677.58	696.33	690.88	665.1	622.83

*includes $1,426,462 from Higher Education Investment Fund
**includes $1,409,319 from Higher Education Investment Fund
***includes $1,957,975 from Higher Education Investment Fund
****includes $1,658,848 from Higher Education Investment Fund & $1,093,838 from Budget Restoration Fund (Chapter 1, Acts of 2012 1st Special Session)
*****includes $2,268,343 from Higher Education Investment Fund

	FY2005	FY2006	FY2007	FY2008	FY2009
FUNDS	(actual)	(actual)	(actual)	(actual)	(actual)
General	$19,068,318	$20,802,188	$30,427,867	$31,813,469	$33,435,841
Other Unrestricted	$20,975,105	$22,888,109	$23,431,868	$25,123,213	$27,836,350*
Restricted	$17,849,469	$17,821,742	$13,247,255	$14,861,499	$17,879,776
Total Funds	$57,892,892	$61,512,039	$67,106,990	$71,798,181	$79,151,967
STAFF
Authorized	374.50	385.50	417.50	444.50	450.50
Contractual (FTE)	188.03	181.47	184.25	138.63	162.02
Total Staff	562.53	566.97	601.75	583.13	612.52

*includes $1,233,022 from Higher Education Investment Fund (Chapter 3, Acts of 2007 Special Session)

	FY2000	FY2001	FY2002	FY2003	FY2004
FUNDS	(actual)	(actual)	(actual)	(actual)	(actual)
General	$16,038,322	$18,623,000	$20,513,150	$19,755,345	$18,693,564
Other Unrestricted	$13,663,130	$13,142,408	$14,551,081	$17,887,130	$21,777,978
Restricted	$8,521,724	$10,338,885	$11,964,935	$15,897,693	$13,115,857
Total Funds	$38,223,176	$42,104,293	$47,029,166	$53,540,168	$53,587,399
STAFF
Authorized	355.50	360.50	380.50	376.50	374.50
Contractual (FTE)	113.99	120.47	128.88	151.55	152.15
Total Staff	469.49	480.97	509.38	528.05	526.65

	FY1995	FY1996	FY1997	FY1998	FY1999
FUNDS	(actual)	(actual)	(actual)	(actual)	(actual)
General	$13,016,461	$13,013,587	$13,509,502	$13,832,211	$14,504,214
Other Unrestricted	$ 9,188,990	$10,248,882	$12,752,676	$13,284,422	$13,842,302
Restricted	$6,756,248	$6,828,488	$7,441,176	$7,539,285	$8,175,119
Total Funds	$28,961,699	$30,090,957	$33,703,354	$34,655,918	$36,521,635

STAFF
Authorized	306.5	296.5	335.5	341.5	348.50
Contractual (FTE)	112.1	122.0	105.2	110.5	114.02
Total Staff	418.6	418.5	440.7	452.0	462.52

actual = actual expenditures
approp. = appropriations
FTE = full-time equivalent

University System of Maryland
Maryland Constitutional Offices & Agencies
Maryland Departments
Maryland Independent Agencies
Maryland Executive Commissions, Committees, Task Forces, & Advisory Boards
Maryland Universities & Colleges
Maryland Counties
Maryland Municipalities
Maryland at a Glance

Maryland Manual On-Line

© Copyright Maryland State Archives